Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $131k initial cash invested.
-17.37%
Cash On Cash
2.52%
Cap Rate
0.42
DSCR
$2,420
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,249
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$4,319
Mortgage P&I
128%
$3,088
Property Taxes
15%
$359
Home Insurance
9%
$219
HOA
1%
$24
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1525 Eagles Pass Ave, North Las Vegas, NV 89084 | $2,535 | 4 | 3 | 2518 | 0.4 mi |
2313 Scissortail Ct, North Las Vegas, NV 89084 | $2,295 | 4 | 3 | 2579 | 0.3 mi |
2816 Tanagrine Dr, North Las Vegas, NV 89084 | $2,300 | 4 | 3 | 2562 | 0.6 mi |
6629 Dome Rock St, North Las Vegas, NV 89084 | $2,800 | 4 | 3 | 2436 | 0.7 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality